XML 45 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2015
2015 Acquisitions  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is a summary of the estimated fair values of the net assets acquired at the date of each respective acquisition during the year ended December 31, 2015 as originally reported in the quarterly condensed consolidated financial statements and at December 31, 2015:
 
NavigationArts
 
AGS
Total
 
As Originally Reported
 
At December 31, 2015
 
At December 31, 2015
 
As Originally Reported
 
At December 31, 2015
Cash and cash equivalents
$
1,317

 
$
1,317

 
$
1,727

 
$
3,044

 
$
3,044

Trade receivables and other current assets
3,920

 
3,920

 
10,600

 
14,520

 
14,520

Property and equipment and other long-term assets
230

 
230

 
1,665

 
1,895

 
1,895

Deferred tax asset

 
233

 
4,996

 
4,996

 
5,229

Acquired intangible assets
1,500

 
2,800

 
10,000

 
11,500

 
12,800

Goodwill
23,822

 
21,764

 
33,815

 
57,637

 
55,579

Total assets acquired
30,789

 
30,264

 
62,803

 
93,592

 
93,067

Accounts payable and accrued expenses
871

 
871

 
3,087

 
3,958

 
3,958

Deferred revenue
50

 
50

 
1,049

 
1,099

 
1,099

Due to employees
596

 
596

 
3,010

 
3,606

 
3,606

Deferred tax liability
525

 

 
3,800

 
4,325

 
3,800

Total liabilities assumed
2,042

 
1,517

 
10,946

 
12,988

 
12,463

Net assets acquired
$
28,747

 
$
28,747

 
$
51,857

 
$
80,604

 
$
80,604

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
The following table presents the estimated fair values and useful lives of intangible assets acquired during the year ended December 31, 2015:
 
NavigationArts
 
AGS
 
Weighted Average Useful Life (in years)
 
Amount
 
Weighted Average Useful Life (in years)
 
Amount
Customer relationships
10
 
$
2,800

 
10
 
$
10,000

Total
 
 
$
2,800

 
 
 
$
10,000

2014 Acquisition  
Business Acquisition [Line Items]  
Summary of Acquisitions in Exchange for Common Stock and/or Cash
The following table discloses details of purchase price consideration of each of the 2014 acquisitions:
Name of Acquisition
 
Effective Date of Acquisition
 
Common Shares
 
Fair Value of Common
Shares
 
Cash, Net of Working Capital and Other Adjustments
 
Recorded Earnout
Payable
 
Total Recorded Purchase Price
 
Maximum Potential Earnout Payable
 
 
Issued
 
Deferred
 
Issued
 
Deferred
 
Paid
 
Deferred
 
Cash
 
Stock
 
 
 
 
 
 
(in shares)
 
(in thousands)
Netsoft
 
March 5, 2014
 

 

 
$

 
$

 
$
2,403

 
$
1,022

 
$
1,825

 
$

 
$
5,250

 
$
1,825

Jointech
 
April 30, 2014
 

 
89,552

 

 
2,788

 
10,000

 
4,000

 
15,000

 
5,000

 
36,788

 
20,000

GGA
 
June 6, 2014
 

 

 

 

 
14,892

 

 
11,400

 

 
26,292

 
 
Great Fridays
 
October 31, 2014
 

 

 

 

 
10,777

 

 
1,173

 

 
11,950

 
1,173

 
 
 
 

 
89,552

 
$

 
$
2,788

 
$
38,072

 
$
5,022

 
$
29,398

 
$
5,000

 
$
80,280

 
 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is a summary of the estimated fair values of the net assets acquired at the date of each respective acquisition during the year ended December 31, 2014 as originally reported in the quarterly condensed consolidated financial statements and at December 31, 2015:
 
Netsoft
 
Jointech
 
GGA
 
Great Fridays
 
Total
 
At Originally Reported
 
Final as of March 31, 2015
 
As Originally Reported
 
Final as of June 30, 2015
 
As Originally Reported
 
Final as of June 30, 2015
 
As Originally Reported
 
Final as of December 31, 2015
 
As Originally Reported
 
Final as of December 31, 2015
Cash and cash equivalents
$

 
$

 
$
871

 
$
871

 
$

 
$

 
$
259

 
$
259

 
$
1,130

 
$
1,130

Trade receivables and other current assets
788

 
788

 
784

 
784

 
5,157

 
5,377

 
1,825

 
1,825

 
8,554

 
8,774

Property and equipment and other long-term assets
52

 
52

 
338

 
338

 
444

 
306

 
262

 
262

 
1,096

 
958

Deferred tax asset
351

 

 

 

 
4,463

 

 

 

 
4,814

 

Acquired intangible assets
1,700

 
1,700

 
25,744

 
15,312

 
10,959

 
16,000

 
5,747

 
200

 
44,150

 
33,212

Goodwill
2,776

 
2,779

 
11,033

 
23,758

 
6,496

 
7,306

 
6,947

 
11,262

 
27,252

 
45,105

Total assets acquired
5,667

 
5,319

 
38,770

 
41,063

 
27,519

 
28,989

 
15,040

 
13,808

 
86,996

 
89,179

Accounts payable and accrued expenses
69

 
69

 
728

 
728

 
2,593

 
2,593

 
872

 
807

 
4,262

 
4,197

Deferred revenue

 

 

 

 

 
104

 
317

 
317

 
317

 
421

Due to employees

 

 
1,254

 
1,254

 

 

 
624

 
624

 
1,878

 
1,878

Deferred tax liability

 

 

 
2,293

 

 

 
1,200

 
110

 
1,200

 
2,403

Total liabilities assumed
69

 
69

 
1,982

 
4,275

 
2,593

 
2,697

 
3,013

 
1,858

 
7,657

 
8,899

Net assets acquired
$
5,598

 
$
5,250

 
$
36,788

 
$
36,788

 
$
24,926

 
$
26,292

 
$
12,027

 
$
11,950

 
$
79,339

 
$
80,280

As of December 31, 2015 the fair values of the assets acquired and liabilities assumed and the related purchase price allocation for the 2014 acquisitions have been finalized.
As of December 31, 2015, and during the period since the date of each respective acquisition up through December 31, 2015, or the date purchase accounting was finalized, as applicable, the Company made updates to the initially reported acquired balances and has finalized valuation of the balances of Netsoft, Jointech, GGA and Great Fridays. For Netsoft, the deferred tax asset and goodwill were adjusted and decreased the net assets acquired by $348. For Jointech, intangible assets were adjusted to reflect the final fair value of intangible assets acquired and a deferred tax liability was established, both increasing goodwill with no change to the net assets acquired. For GGA, the final working capital adjustment was completed, deferred tax assets were netted with additional recognized deferred tax liabilities and additional accounts receivable and deferred revenue were recognized. In addition, intangible assets and property and equipment were adjusted to reflect the final fair value of the assets acquired. These adjustments resulted in an overall increase to goodwill and increased the net assets by $1,366. For Great Fridays, the value of the intangible assets and associated deferred tax liabilities were reduced based on the final fair value estimates of acquired intangible assets, which increased goodwill. These adjustments resulted in a decrease in net assets acquired by $77.
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
The following table presents the estimated fair values and useful lives of intangible assets acquired during the year ended December 31, 2014:
 
Netsoft
 
Jointech
 
GGA
 
Great Fridays
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
Customer relationships
10

 
$
1,700

 
10
 
$
15,000

 
10

 
$
16,000

 
3

 
$
200

Trade names

 

 
2
 
312

 

 

 

 

Total
 
 
$
1,700

 
 
 
$
15,312

 
 
 
$
16,000

 
 
 
$
200